Average Number of Employees
702023-01-01 ~ 2023-12-31
752022-01-01 ~ 2022-12-31
Property, Plant & Equipment
636,618 GBP2023-12-31
553,037 GBP2022-12-31
Fixed Assets
636,618 GBP2023-12-31
553,037 GBP2022-12-31
Total Inventories
10,550,985 GBP2023-12-31
8,230,666 GBP2022-12-31
Debtors
Current
1,008,085 GBP2023-12-31
686,299 GBP2022-12-31
Cash at bank and in hand
694,438 GBP2023-12-31
564,680 GBP2022-12-31
Current Assets
12,253,508 GBP2023-12-31
9,481,645 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,159,634 GBP2023-12-31
-6,724,562 GBP2022-12-31
Net Current Assets/Liabilities
3,093,874 GBP2023-12-31
2,757,083 GBP2022-12-31
Total Assets Less Current Liabilities
3,730,492 GBP2023-12-31
3,310,120 GBP2022-12-31
Net Assets/Liabilities
3,620,800 GBP2023-12-31
3,225,886 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,619,800 GBP2023-12-31
3,224,886 GBP2022-12-31
2,280,344 GBP2022-01-01
Equity
3,620,800 GBP2023-12-31
3,225,886 GBP2022-12-31
2,281,344 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
629,914 GBP2023-01-01 ~ 2023-12-31
1,179,542 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
629,914 GBP2023-01-01 ~ 2023-12-31
1,179,542 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
629,914 GBP2023-01-01 ~ 2023-12-31
1,179,542 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
629,914 GBP2023-01-01 ~ 2023-12-31
1,179,542 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-235,000 GBP2023-01-01 ~ 2023-12-31
-235,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-235,000 GBP2023-01-01 ~ 2023-12-31
-235,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-235,000 GBP2023-01-01 ~ 2023-12-31
-235,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-235,000 GBP2023-01-01 ~ 2023-12-31
-235,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,748,986 GBP2023-01-01 ~ 2023-12-31
1,834,328 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
192,173 GBP2023-01-01 ~ 2023-12-31
210,288 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,992,600 GBP2023-01-01 ~ 2023-12-31
2,087,760 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
162,188 GBP2023-01-01 ~ 2023-12-31
170,704 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,479 GBP2023-01-01 ~ 2023-12-31
-4,928 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
203,697 GBP2023-01-01 ~ 2023-12-31
281,235 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
833,611 GBP2023-01-01 ~ 2023-12-31
1,460,777 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
196,065 GBP2023-01-01 ~ 2023-12-31
277,548 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
552,989 GBP2023-12-31
427,335 GBP2022-12-31
Motor vehicles
90,745 GBP2023-12-31
68,577 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,348,356 GBP2023-12-31
1,200,534 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
251,088 GBP2022-12-31
Motor vehicles
57,918 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
647,497 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
33,720 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
5,031 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
64,241 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
284,808 GBP2023-12-31
Motor vehicles
62,949 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
711,738 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
268,181 GBP2023-12-31
176,247 GBP2022-12-31
Motor vehicles
27,796 GBP2023-12-31
10,659 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
9,341 GBP2022-12-31
Under hire purchased contracts or finance leases
18,601 GBP2022-12-31
Finished Goods/Goods for Resale
10,550,985 GBP2023-12-31
8,230,666 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
508,295 GBP2023-12-31
253,690 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
21,900 GBP2023-12-31
21,900 GBP2022-12-31
Other Debtors
Current
211,482 GBP2023-12-31
213,738 GBP2022-12-31
Prepayments/Accrued Income
Current
266,408 GBP2023-12-31
196,971 GBP2022-12-31
Bank Borrowings
Current
7,786,294 GBP2023-12-31
5,452,522 GBP2022-12-31
Trade Creditors/Trade Payables
Current
47,331 GBP2023-12-31
201,242 GBP2022-12-31
Corporation Tax Payable
Current
198,461 GBP2023-12-31
286,163 GBP2022-12-31
Taxation/Social Security Payable
Current
38,605 GBP2023-12-31
24,339 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,270 GBP2022-12-31
Other Creditors
Current
926,183 GBP2023-12-31
740,733 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
162,760 GBP2023-12-31
17,293 GBP2022-12-31
Creditors
Current
9,159,634 GBP2023-12-31
6,724,562 GBP2022-12-31
Net Deferred Tax Liability/Asset
-48,547 GBP2023-12-31
-43,068 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,479 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-55,709 GBP2023-12-31
-43,068 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
194,880 GBP2023-12-31
194,880 GBP2022-12-31
Between one and five year
779,520 GBP2023-12-31
779,520 GBP2022-12-31
More than five year
2,533,440 GBP2023-12-31
2,728,320 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,507,840 GBP2023-12-31
3,702,720 GBP2022-12-31
Amounts Owed By Related Parties
38,867 GBP2023-12-31